Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.87% first-year return on $112k initial cash invested.
-2.87%
Cash On Cash
5.74%
Cap Rate
0.95
DSCR
$3,678
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $3,947 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,880
Closing costs
1%
$4,494
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,678
Total Expenses
$3,947
Mortgage P&I
62%
$2,271
Property Taxes
7%
$268
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405